|
End-of-day quote
Thailand S.E.
2026-10-08
|
5-day change | 1st Jan Change | ||
| 29.25 THB | -2.50% |
|
-0.85% | +71.05% |
| 09-17 | SCG Packaging JV Closes THB68 Million Acquisition of Jin Zhong Fa Paper Industrial | MT |
| 08-24 | SCG Packaging to Invest Nearly 10 Billion Baht to Expand Plasterboard Liner Capacity | MT |
Company Valuation: SCG Packaging
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 297,285 | 244,696 | 154,545 | 84,141 | 73,409 | 125,570 | - | - |
| Change | - | -17.69% | -36.84% | -45.56% | -12.76% | 71.06% | - | - |
| Enterprise Value (EV) 1 | 328,341 | 282,521 | 180,979 | 135,476 | 126,316 | 171,916 | 168,443 | 163,928 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 36.1% | -2.02% | -2.68% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 18.5x | 17.2x | 15.5x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.61x | 1.5x | 1.45x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.3x | 2.31x | 1.4x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.95x | 0.91x | 0.88x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.3x | 1.23x | 1.15x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 8.45x | 8.08x | 7.51x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 15.5x | 14.8x | 13.3x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 16.9x | 14.3x | 12.8x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 5.91% | 7.01% | 7.82% |
| Dividend per Share 2 | 0.65 | 0.6 | 0.55 | 0.55 | 0.6 | 0.7754 | 0.8406 | 0.8977 |
| Rate of return | 0.94% | 1.05% | 1.53% | 2.81% | 3.51% | 2.65% | 2.87% | 3.07% |
| EPS 2 | 1.93 | 1.35 | 1.22 | 0.86 | 0.95 | 1.584 | 1.702 | 1.887 |
| Distribution rate | 33.7% | 44.4% | 45.1% | 64% | 63.2% | 49% | 49.4% | 47.6% |
| Net sales 1 | 124,223 | 146,068 | 129,398 | 132,784 | 124,374 | 132,499 | 137,337 | 142,562 |
| EBITDA 1 | 21,150 | 19,402 | 16,646 | 15,132 | 17,424 | 20,349 | 20,853 | 21,832 |
| EBIT 1 | 12,835 | 9,703 | 7,440 | 5,873 | 6,123 | 11,105 | 11,383 | 12,336 |
| Net income 1 | 8,294 | 5,801 | 5,248 | 3,699 | 4,069 | 7,055 | 7,464 | 8,130 |
| Net Debt 1 | 31,056 | 37,825 | 26,434 | 51,334 | 52,907 | 46,345 | 42,873 | 38,358 |
| Reference price 2 | 69.25 | 57.00 | 36.00 | 19.60 | 17.10 | 29.25 | 29.25 | 29.25 |
| Nbr of stocks (in thousands) | 4,292,920 | 4,292,920 | 4,292,920 | 4,292,920 | 4,292,920 | 4,293,000 | - | - |
| Announcement Date | 1/25/22 | 1/24/23 | 1/23/24 | 1/28/25 | 1/27/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.93x | 1.08x | 7.04x | 4.43% | 21.71B | |
| 23.61x | 2.35x | 11.3x | 2.31% | 20.36B | |
| 26.55x | 1.05x | 8.07x | 5.63% | 16.88B | |
| 19.75x | 2.28x | 9.29x | 1.89% | 6.08B | |
| 18.95x | 2.24x | 13.41x | 2.89% | 5.05B | |
| 12.16x | 1.15x | 6.65x | 4.42% | 4.79B | |
| -74.12x | 0.82x | 7.85x | 2.22% | 4.46B | |
| 18.47x | 1.3x | 8.45x | 2.65% | 3.73B | |
| 5.59x | 1.21x | 8.61x | 1.98% | 3.12B | |
| Average | 8.32x | 1.50x | 8.96x | 3.16% | 9.58B | |
| Weighted average by Cap. | 17.16x | 1.53x | 8.92x | 3.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCGP Stock
- SCGP-R Stock
- Valuation SCG Packaging
Select your edition
All financial news and data tailored to specific country editions
